DKK 6.76
(1.2%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 98.77 Million | 61.11 Million | 3.05 Million | 1.35 Million | 96.4 Million | 15.24 Million |
Cost of Revenue | 71.54 Million | 45.72 Million | 3.48 Million | 794 Thousand | 244 Thousand | 2.32 Million |
Gross Profit | 27.23 Million | 15.39 Million | -428 Thousand | 556 Thousand | 96.16 Million | 12.91 Million |
Operating Expenses | 35.29 Million | 25.57 Million | 29.04 Million | 1.57 Million | 899 Thousand | 34.33 Million |
Selling, General and Administrative Expenses | 33.39 Million | 26.82 Million | 1.83 Million | 753 Thousand | 559 Thousand | - |
Research and Development Expenses | 1.53 Million | 1.53 Million | - | - | - | - |
Other Expenses | - | 25.57 Million | 29.04 Million | 821 Thousand | 340 Thousand | 34.33 Million |
Cost and Expenses | 104.4 Million | 71.29 Million | 32.52 Million | 1.57 Million | 1.14 Million | 36.66 Million |
Operating Income | -5.62 Million | -10.17 Million | -28.46 Million | -355 Thousand | 80 Thousand | -21.41 Million |
Interest Expense | 1.51 Million | 485 Thousand | 207 Thousand | 17 Thousand | 176 Thousand | 383 Thousand |
Income Tax Expense | - | -14 Thousand | 207 Thousand | 17 Thousand | 176 Thousand | 7 Million |
Earnings before Tax | -7.97 Million | -11.71 Million | -28.66 Million | -372 Thousand | -96 Thousand | -29.74 Million |
Net Income | -7.97 Million | -11.7 Million | -28.87 Million | -389 Thousand | -272 Thousand | -36.74 Million |
Earnings Per Share Basic | -0.28 | -0.43 | -5.14 | -0.10 | -0.07 | -9.74 |
Earnings Per Share Diluted | -0.28 | -0.43 | -5.14 | -0.10 | -0.07 | -9.74 |
Weighted Average Shares Outstanding | 28.32 Million | 27.13 Million | 5.61 Million | 3.74 Million | 3.74 Million | 3.77 Million |
Weighted Average Shares Outstanding (Diluted) | 28.32 Million | 27.13 Million | 5.61 Million | 3.74 Million | 3.74 Million | 3.77 Million |
Gross Margin | 0.28 | 0.25 | -0.14 | 0.41 | 1.00 | 0.85 |
EBIT Margin | -0.03 | -0.15 | -9.26 | -0.26 | 0.00 | -1.93 |
Profit Margin | -0.08 | -0.19 | -9.45 | -0.29 | -0.00 | -2.41 |
EBITDA | -3.03 Million | -9.68 Million | -28.28 Million | -326 Thousand | 80 Thousand | -29.35 Million |
Earnings Before Tax Margin | -0.06 | -0.17 | -9.32 | -0.26 | 0.00 | -1.41 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 10.95 Million | 5.14 Million | 98.77 Million | 29.66 Million | 24.63 Million | 22.5 Million |
Cost of Revenue | 14.58 Million | 3.23 Million | 106.28 Million | 29.19 Million | 17.92 Million | 15.97 Million |
Gross Profit | -3.62 Million | 1.91 Million | -7.51 Million | 472 Thousand | 6.71 Million | 6.52 Million |
Operating Expenses | 7.46 Million | 8.04 Million | 33.39 Million | 7.85 Million | 6.68 Million | 8.95 Million |
Selling, General and Administrative Expenses | 7.7 Million | 8.16 Million | - | 8.21 Million | 7.11 Million | 8.65 Million |
Research and Development Expenses | - | - | - | 1.53 Million | - | - |
Other Expenses | 173 Thousand | - | - | - | - | - |
Cost and Expenses | 14.58 Million | 11.27 Million | 106.28 Million | 29.19 Million | 24.6 Million | 24.93 Million |
Operating Income | -3.62 Million | -6.13 Million | -7.51 Million | 472 Thousand | 31 Thousand | -2.43 Million |
Interest Expense | 455 Thousand | - | 1.07 Million | 360 Thousand | 588 Thousand | 511 Thousand |
Income Tax Expense | - | 726.72 Thousand | 3.25 Million | 773.18 Thousand | 831.58 Thousand | 813.91 Thousand |
Earnings before Tax | -3.45 Million | -6.4 Million | -7.97 Million | 522 Thousand | -558 Thousand | -2.94 Million |
Net Income | -3.45 Million | -6.4 Million | -7.97 Million | 522 Thousand | -558 Thousand | -2.94 Million |
Earnings Per Share Basic | -0.11 | -0.20 | - | 0.02 | -0.02 | -0.10 |
Earnings Per Share Diluted | -0.11 | -0.20 | - | 0.02 | -0.02 | -0.10 |
Weighted Average Shares Outstanding | 31.34 Million | 32.04 Million | 28.32 Million | 29.11 Million | 28.38 Million | 28.38 Million |
Weighted Average Shares Outstanding (Diluted) | 31.34 Million | 32.04 Million | 28.32 Million | 29.11 Million | 28.38 Million | 28.38 Million |
Gross Margin | -0.33 | 0.37 | -0.08 | 0.02 | 0.27 | 0.29 |
EBIT Margin | -0.26 | -1.04 | - | 0.04 | 0.03 | -0.07 |
Profit Margin | -0.32 | -1.25 | -0.08 | 0.02 | -0.02 | -0.13 |
EBITDA | -2.82 Million | -5.36 Million | - | 1.28 Million | 823 Thousand | -1.49 Million |
Earnings Before Tax Margin | -0.33 | -1.19 | -0.08 | 0.02 | 0.00 | -0.11 |
DOGEF
NPPNY
MOHITIND
FLM
WKGFF
URCFF